INSPEC38494

• Permit No: M1981185
• IBM Index Class Name: Inspection
• Doc Date: 10/9/1998
• Doc Name: RECLAMATION COST SUMMARY FORM
• Media Type: D
• Archive: No

COLORADO DIVISION OF MINERALS AND GEOLOGY
HYDRAULIC EXCAVATOR LOST 8 PERFORMANCE DATA YORKSHEET
Machine Make 8 Model: CAT 320
Last Cost Revision: June. 1997
BASE EQUIPMENT COSTS (CRG)
sheet 1 of 2 sheets
REFERENCES: 1) Los[ Reference Guide (CRG)
2) Contractors Equipment Cost Guide (CECG)
3) Colorado Contractors Association
Wage Rate Schedule
4) Caterpillar Performance Handbook
~----------- Base Ownership 8 Overhaul Casts ------------I --------------- Base Operating Costs ------- --------
Ownership ~ Overhaul ~ Field Repair
Depreciation LFC Overhead ~ Labor Parts Labor Parts ~ Fuel Lube Tires G.E.C.
Machine 510.24 53.57 52.95 53.34 54.59 54.05 53.75 55.75 51.98 50.00 50.57
Attachment #1 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00
Attachment #2 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00
COST ADJUSTMENT FACTORS (CECG)
Factor Description
Acquisition cost:
Econ. fife hrs.-machine:
-attach. #1:
-attach. #2:
Annual use hours:
Mechanic's labor cost:
Fuel cost/gal.-gasoline:
-diesel:
Lube cost;
Tire life hours:
Tire factor:
Tire cost:
Base Value Adj. Value Multiplier
5175,760.00 5136,836.19 0.779
9,250 9,210 1.004
N/A N/A 1.000
N/A N/A
2,112 1,420 1.487
527.15 523.49 0.865
51.20 51.20 1.000
51.07 51.07 1.000
51.68 51,68 1.000
N/A N/A 1.000
N/A N/A 1.000
N/A N/A 1.000
ADJUSTED EOUI PMENT COSTS
ALOUfSIT10N COST BREAKDOWN
Cost Elements (CECG) Factor
Base purchase price
Less dealer discount
Plus freight
PLus dealer cha rges•
•MLRD estimate
Adjusted purchase price
Plus taxes: Sales a 3X
SMM a2X
Less fire cost
Less salvage value
0.093
0.026
0.005
Adj. Cost
5175,760.00
816,345.68
(4,569.76
5878.80
5164,862.88
54,945.89
53,297.26
50.00
0.220 536,269.83
Net acquisition cost 5136,836.19
--------- Adjusted Ownership 8 Overhaul Costs ----------~ ------------- Adjusted Operating Costs ------ -------
______________________
Acquisition cost ______________________
57.97 __________
N/A _____________
N/A ________
N/A _______
N/A _________
N/A ________
N/A __________
N/A _______
N/A _______
N/A _
N/A
Econ.life -Excavator 58.01 N/A N/A 53.35 54.61 54.07 53.77 N/A N/A N/A N/A
-Attachment #2 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
Annual usage 511.86 55.31 54.39 N/A N/A N/A N/A N/A N/A N/A N/A
Double shifts 58.89 52.65 52.19 N/A N/A N/A N(A N(A N/A NIA N/A
Triple shifts 57.91 51.77 51.46 N/A N/A N/A N/A N/A N/A N/A N/A
Mech. lbr -Excavator N/A N/A N/A 52.90 N/A 53.52 N/A N/A N/A N/A N/A
-Attachment #2 N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
Fuel/lube -Excavator N/A N/A N/A N/A N/A N/A N/A 55.75 51.98 50.00 50.57
-Attachment #2 N/A N/A N/A NIA N/A N/A N/A N/A N/A N/A N/A